[PRTASCO] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.63%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 716,845 732,895 713,836 679,437 615,720 598,938 620,318 10.11%
PBT 95,734 88,177 87,832 89,404 85,592 85,853 78,778 13.86%
Tax -24,461 -22,963 -23,624 -24,726 -24,864 -26,666 -25,015 -1.48%
NP 71,273 65,214 64,208 64,678 60,728 59,187 53,763 20.65%
-
NP to SH 48,194 41,966 42,136 43,196 41,284 39,183 33,668 26.98%
-
Tax Rate 25.55% 26.04% 26.90% 27.66% 29.05% 31.06% 31.75% -
Total Cost 645,572 667,681 649,628 614,759 554,992 539,751 566,555 9.08%
-
Net Worth 355,919 341,069 349,348 303,241 350,751 341,428 342,064 2.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 29,660 26,694 38,549 35,573 35,573 32,613 20,758 26.83%
Div Payout % 61.54% 63.61% 91.49% 82.35% 86.17% 83.23% 61.66% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 355,919 341,069 349,348 303,241 350,751 341,428 342,064 2.67%
NOSH 296,525 296,608 296,686 303,241 296,493 296,379 296,467 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.94% 8.90% 8.99% 9.52% 9.86% 9.88% 8.67% -
ROE 13.54% 12.30% 12.06% 14.24% 11.77% 11.48% 9.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 241.75 247.09 240.60 224.06 207.67 202.08 209.24 10.09%
EPS 16.25 14.15 14.20 14.24 13.92 13.22 11.36 26.92%
DPS 10.00 9.00 12.99 11.73 12.00 11.00 7.00 26.81%
NAPS 1.2003 1.1499 1.1775 1.00 1.183 1.152 1.1538 2.66%
Adjusted Per Share Value based on latest NOSH - 303,241
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.86 152.19 148.24 141.09 127.86 124.38 128.82 10.10%
EPS 10.01 8.71 8.75 8.97 8.57 8.14 6.99 27.02%
DPS 6.16 5.54 8.01 7.39 7.39 6.77 4.31 26.85%
NAPS 0.7391 0.7083 0.7255 0.6297 0.7284 0.709 0.7103 2.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.04 1.00 1.04 0.91 0.90 0.79 0.58 -
P/RPS 0.43 0.40 0.43 0.41 0.43 0.39 0.28 33.07%
P/EPS 6.40 7.07 7.32 6.39 6.46 5.98 5.11 16.17%
EY 15.63 14.15 13.66 15.65 15.47 16.73 19.58 -13.93%
DY 9.62 9.00 12.49 12.89 13.33 13.92 12.07 -14.02%
P/NAPS 0.87 0.87 0.88 0.91 0.76 0.69 0.50 44.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 31/05/10 25/02/10 26/11/09 27/08/09 25/05/09 -
Price 1.06 1.04 1.03 0.99 1.01 0.90 0.82 -
P/RPS 0.44 0.42 0.43 0.44 0.49 0.45 0.39 8.36%
P/EPS 6.52 7.35 7.25 6.95 7.25 6.81 7.22 -6.56%
EY 15.33 13.60 13.79 14.39 13.79 14.69 13.85 6.99%
DY 9.44 8.65 12.61 11.85 11.88 12.22 8.54 6.90%
P/NAPS 0.88 0.90 0.87 0.99 0.85 0.78 0.71 15.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment